IIIN
Insteel Industries Inc
Price:  
36.41 
USD
Volume:  
55,569.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IIIN Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Insteel Industries Inc (IIIN) is 42.99 USD. This IIIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.41 USD, the upside of Insteel Industries Inc is %.

The range of the Intrinsic Value is 27.54 - 133.79 USD

36.41 USD
Stock Price
42.99 USD
Intrinsic Value
Intrinsic Value Details

IIIN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.54 - 133.79 42.99 18.1%
DCF (Growth 10y) 28.46 - 126.15 42.78 17.5%
DCF (EBITDA 5y) 22.98 - 29.64 26.11 -28.3%
DCF (EBITDA 10y) 25.10 - 33.35 28.86 -20.7%
Fair Value 28.83 - 28.83 28.83 -20.81%
P/E 14.42 - 27.28 20.55 -43.6%
EV/EBITDA 16.68 - 25.79 21.13 -42.0%
EPV 53.72 - 76.88 65.30 79.3%
DDM - Stable 9.53 - 55.11 32.32 -11.2%
DDM - Multi 22.85 - 77.36 32.93 -9.6%

IIIN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 708.17
Beta 1.90
Outstanding shares (mil) 19.45
Enterprise Value (mil) 622.56
Market risk premium 4.60%
Cost of Equity 8.18%
Cost of Debt 5.00%
WACC 6.03%